180 Scholes St - Apartments FOR SALE


Brooklyn, NY 11206- Williamsburg
$20,300,000 USD
718-360-8801
180 Scholes St, Brooklyn, NY for Sale
$20,300,000 USD
Apartments - FOR SALE
1/15
null | Request Cap Rate

180 Scholes St
Brooklyn, NY 11206
Williamsburg


HIGHLIGHTS

  • New Construction Multi-family building for sale in Greenpoint
  • All 34 units become immediately eligible for deregulated market-rate leasing on July 1, 2027
  • The current blended residential rent of $3,916/month per unit is projected to grow to $5,513/month at market, representing $57,600/month
  • Outside the Geographic Exclusion Area — zero affordable units required. Not subject to Good Cause eviction
  • Assumable non-recourse Fannie Mae DUS loan at 3.15% — ~$14M outstanding through 2035

OVERVIEW

IPRG has been exclusively retained to offer 180 Scholes Street — a 34-unit, 43,843 SF new-construction multifamily building at the corner of Scholes Street and Humboldt Street in Williamsburg, Brooklyn. The property received its Certificate of Occupancy in August 2012 and offers one of the clearest near-term deregulation opportunities available in the Brooklyn multifamily market. The investment thesis rests on three converging and time-certain catalysts. First, a legacy 421A tax abatement expiring July 1, 2027 — with no affordability requirements — converts all 34 units to free-market status simultaneously, driving NOI from $813,709 today to $1,417,540 on a pro forma basis. Second, a highly assumable, non-recourse Fannie Mae loan at 3.15% with nine years of remaining term requires only ~$6.2M in equity at the offering price and generates over $381,000 in annual principal reduction from day one. Third, a genuinely differentiated unit mix — 16 duplex apartments, numerous private roof terraces, private gardens, balconies, and unit sizes ranging up to 1,778 SF — supports pro forma rents that are conservative relative to comparable product trading in Williamsburg proper, where no direct competition for this product type exists at scale. The pro forma underwrite assumes full unabated real estate taxes of $467,000 based on the property’s assessed value following 421A expiration. At the pro forma NOI of $1,417,540 and the $20,300,000 offering price, the property clears at a 6.98% cap rate — a compelling return on a free market new-construction asset in one of Brooklyn’s most supply-constrained and high-demand rental submarkets. Net cash flow after debt service of $592,445 in the pro forma year translates to a 9.83% cash-on-cash return on the equity outlay, and a 14.92% total projected return inclusive of principal reduction.

FOR SALE DETAILS

PRICE

$20,300,000 USD

PRICE/SF

$387 USD /SF

# OF UNITS

34

PRICE/UNIT

$597,059

CAP RATE

Request Cap Rate

% LEASED

-

SALE TYPE

Investment

BUILDING DETAILS

PROPERTY TYPE

Multi-Family

APARTMENT STYLE

Low-Rise

PROPERTY SUBTYPE

Apartments

TOTAL BUILDING SIZE

-

STORIES

3

YEAR BUILT

2009

PARKING SPACES

-

LAND DETAILS

LAND ACRES

0.14 AC

LAND SF

6,172 SF

ZONING

R6

APN/PARCEL ID

03044-0016

ASK ABOUT THIS PROPERTY

Derek BestreichInvestment Property Realty GroupMore Info
718-360-8801

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.

Derek BestreichInvestment Property Realty GroupMore Info
718-360-8801

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.